Definitive Analysis
| Stable Growth | $2,337,434.93 - $2,753,894.38 | $2,580,802.34 |
| Multi-Stage | $5,114,695.97 - $5,615,786.05 | $5,360,551.00 |
| Blended Fair Value | $3,970,676.67 | |
| Current Price | $209,000.00 | |
| Upside | 1,799.85% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 12.18% | 15.60% | 2,124.83 | 2,237.36 | 2,263.44 | 1,910.42 | 1,495.52 | 1,196.04 | 997.00 | 1,086.63 | 911.50 | 598.20 |
| YoY Growth | - | - | -5.03% | -1.15% | 18.48% | 27.74% | 25.04% | 19.96% | -8.25% | 19.21% | 52.37% | 20.00% |
| Dividend Yield | - | - | 1.80% | 1.10% | 0.95% | 0.78% | 0.62% | 1.52% | 1.21% | 1.54% | 1.19% | 0.87% |
| Net Income To Common (M) | 154,003.45 |
| (-) Cash Dividends Paid (M) | 23,858.96 |
| (=) Cash Retained (M) | 130,144.49 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 30,800.69 | 19,250.43 | 11,550.26 |
| Cash Retained (M) | 130,144.49 | 130,144.49 | 130,144.49 |
| (-) Cash Required (M) | -30,800.69 | -19,250.43 | -11,550.26 |
| (=) Excess Retained (M) | 99,343.80 | 110,894.06 | 118,594.23 |
| (/) Shares Outstanding (M) | 11.12 | 11.12 | 11.12 |
| (=) Excess Retained per Share | 8,932.59 | 9,971.14 | 10,663.51 |
| LTM Dividend per Share | 2,145.30 | 2,145.30 | 2,145.30 |
| (+) Excess Retained per Share | 8,932.59 | 9,971.14 | 10,663.51 |
| (=) Adjusted Dividend | 11,077.89 | 12,116.44 | 12,808.81 |
| WACC / Discount Rate | -19.19% | -19.19% | -19.19% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $2,337,434.93 | $2,580,802.34 | $2,753,894.38 |
| Upside / Downside | 1,018.39% | 1,134.83% | 1,217.65% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 154,003.45 | 164,013.68 | 174,674.56 | 186,028.41 | 198,120.26 | 210,998.07 | 217,328.02 |
| Payout Ratio | 15.49% | 30.39% | 45.30% | 60.20% | 75.10% | 90.00% | 92.50% |
| Projected Dividends (M) | 23,858.96 | 49,850.29 | 79,119.70 | 111,983.51 | 148,785.33 | 189,898.27 | 201,028.42 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | -19.19% | -19.19% | -19.19% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 61,106.36 | 61,685.57 | 62,264.78 |
| Year 2 PV (M) | 118,883.63 | 121,148.03 | 123,433.79 |
| Year 3 PV (M) | 206,257.72 | 212,178.64 | 218,211.80 |
| Year 4 PV (M) | 335,919.31 | 348,837.82 | 362,125.40 |
| Year 5 PV (M) | 525,550.63 | 550,934.92 | 577,290.73 |
| PV of Terminal Value (M) | 55,635,373.59 | 58,322,582.93 | 61,112,638.11 |
| Equity Value (M) | 56,883,091.24 | 59,617,367.91 | 62,455,964.60 |
| Shares Outstanding (M) | 11.12 | 11.12 | 11.12 |
| Fair Value | $5,114,695.97 | $5,360,551.00 | $5,615,786.05 |
| Upside / Downside | 2,347.22% | 2,464.86% | 2,586.98% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| VKQ | Invesco Municipal Trust | 8.62% | $0.84 | 69.07% |
| ARCC | Ares Capital Corporation | 8.61% | $1.76 | 91.56% |
| TPVG | TriplePoint Venture Growth BDC Corp. | 8.52% | $0.57 | 67.26% |
| C-PJ | Citigroup Inc. | 8.49% | $2.13 | 26.99% |
| RVT | Royce Value Trust Inc. | 8.42% | $1.36 | 39.40% |
| OGN | Organon & Co. | 8.37% | $0.61 | 31.54% |
| MITT | AG Mortgage Investment Trust, Inc. | 8.12% | $0.70 | 43.47% |
| CAG | Conagra Brands, Inc. | 8.06% | $1.39 | 78.70% |
| NOG | Northern Oil and Gas, Inc. | 8.02% | $1.77 | 94.64% |
| PAA | Plains All American Pipeline, L.P. | 8.00% | $1.46 | 90.71% |
| TSLX | Sixth Street Specialty Lending, Inc. | 8.00% | $1.73 | 85.26% |
| ACCO | ACCO Brands Corporation | 7.90% | $0.29 | 67.00% |
| ETD | Ethan Allen Interiors Inc. | 7.90% | $1.81 | 97.75% |
| CQP | Cheniere Energy Partners, L.P. | 7.82% | $4.23 | 88.03% |
| UNMA | Unum Group 6.250% JR NT58 | 7.69% | $1.79 | 33.52% |
| WRB-PH | W.R. Berkley Corporation 4.125% | 7.68% | $1.27 | 26.69% |
| JHS | John Hancock Income Securities Trust | 7.65% | $0.89 | 94.90% |
| NID | Nuveen Intermediate Duration Municipal Term Fund | 7.59% | $1.02 | 84.59% |
| HWCPZ | Hancock Whitney Corporation - 6 | 7.58% | $1.77 | 31.35% |
| WRB-PG | W.R. Berkley Corporation 4.25% | 7.54% | $1.27 | 26.69% |
| NMT | Nuveen Massachusetts Quality Municipal Income Fund | 7.48% | $0.85 | 80.62% |
| LOAN | Manhattan Bridge Capital, Inc. | 7.45% | $0.35 | 74.53% |
| OPAL | OPAL Fuels Inc. | 7.43% | $0.18 | 46.94% |
| ZIONL | Zions Bancorporation N.A. - 6.9 | 7.42% | $1.86 | 32.04% |
| GMTA | GATX Corporation SR NT 2066 | 7.41% | $1.86 | 21.29% |
| IIM | Invesco Value Municipal Income Trust | 7.41% | $0.92 | 64.33% |
| JMM | Nuveen Multi-Market Income Fund | 7.28% | $0.44 | 61.06% |
| BKE | The Buckle, Inc. | 7.26% | $3.91 | 96.21% |
| MHI | Pioneer Municipal High Income Fund, Inc. | 7.19% | $0.64 | 13.70% |
| ORI | Old Republic International Corporation | 7.19% | $3.11 | 93.13% |
| PMF | PIMCO Municipal Income Fund | 7.07% | $0.59 | 92.59% |
| RYN | Rayonier Inc. | 7.04% | $1.52 | 30.67% |
| DRQ | Dril-Quip, Inc. | 7.02% | $1.08 | 50.37% |
| TRINI | Trinity Capital Inc. 7.875% Notes Due 2029 | 7.02% | $1.78 | 83.48% |
| C-PN | Citigroup Capital XIII TR PFD SECS | 7.01% | $2.13 | 26.99% |
| VPV | Invesco Pennsylvania Value Municipal Income Trust | 6.98% | $0.73 | 60.22% |
| VCV | Invesco California Value Municipal Income Trust | 6.97% | $0.78 | 60.58% |
| EOT | Eaton Vance National Municipal Opportunities Trust | 6.96% | $1.18 | 69.84% |
| FLATX | Fidelity Latin America Fund | 6.92% | $1.15 | 39.63% |
| EGY | VAALCO Energy, Inc. | 6.91% | $0.25 | 92.67% |
| NOM | Nuveen Missouri Quality Municipal Income Fund | 6.91% | $0.82 | 78.81% |
| UBCP | United Bancorp, Inc. | 6.90% | $0.99 | 96.30% |
| TBC | AT&T Inc. 5.625% Global Notes d | 6.89% | $1.72 | 55.65% |
| GTN | Gray Media, Inc. | 6.87% | $0.33 | 34.04% |
| HEP | Holly Energy Partners, L.P. | 6.86% | $1.40 | 74.08% |
| AFG | American Financial Group, Inc. | 6.85% | $9.23 | 96.49% |
| BANFP | BFC Capital Trust II PFD TR 7.20% | 6.85% | $1.80 | 25.72% |
| CFG-PD | Citizens Financial Group, Inc. | 6.83% | $1.71 | 43.60% |
| RCII | Rent-A-Center, Inc. | 6.81% | $1.82 | 79.98% |
| SPH | Suburban Propane Partners, L.P. | 6.81% | $1.27 | 78.56% |